CORRECTING and REPLACING E2open Announces Second Quarter of Fiscal Year 2013 Results

FOSTER CITY, Calif.--(BUSINESS WIRE)--

Second bullet point in the "Guidance" section, fifth sentence should read: Non-GAAP loss per share is expected to be in the range of ($0.14) to ($0.06) based on approximately 25.2 million weighted-average shares outstanding (sted Non-GAAP loss per share is expected to be in the range of ($0.18) to ($0.08) based on approximately 19.1 million weighted-average shares outstanding).

The corrected release reads:

E2OPEN ANNOUNCES SECOND QUARTER OF FISCAL YEAR 2013 RESULTS

Record quarterly revenue

Company guides to FY13 revenue growth of 26%-28% or 21%-22% excluding a nonrecurring item

Company guides to bookings growth of 25%-30%

E2open, Inc. EOPN, a leading provider of strategic, cloud-based solutions for collaborative execution across global trading networks, today announced financial results for the quarter ended August 31, 2012.

“E2open continued to execute at a high level during our second fiscal quarter, leading to financial results that were better than our expectations,” said Mark Woodward, E2open's President and CEO. “Enterprises are increasingly demanding cloud-based supply chain solutions to improve collaboration, visibility and efficiency of their global trading networks. E2open is benefitting from this demand as a result of our market leadership position and track record of providing the solutions that support some of the largest supply chains in the world.”

Mr. Woodward added, “The completion of our IPO during the second quarter provides us with increased financial resources and market awareness, which further strengthen E2open's ability to execute its growth strategy and capitalize on a growing multi-billion dollar opportunity as we continue to transform the supply chain management market with our cloud-based solutions.”

Second Quarter Financial Highlights:

• Revenue: Total revenue was $22.9 million for the second quarter of fiscal 2013; subscription and support revenue was $11.1 million, and professional services revenue was $11.8 million. Results for the second quarter included $4.5 million of revenue accelerated from future periods associated with a contract amendment, of which $1.0 million would have been recognized in the remainder of fiscal 2013 and $3.5 million would have been recognized subsequent to fiscal 2013.
  
  Excluding the aforementioned nonrecurring item, total revenue for the second quarter of fiscal 2013 was $18.4 million, an increase of 11% compared to $16.6 million for the second quarter of fiscal 2012 and 19% compared to $15.5 million for the first quarter of fiscal 2013. Subscription and support revenue was $10.4 million, an increase of 13% compared to $9.2 million for the second quarter of fiscal 2012 and 6% compared to $9.8 million for the first quarter of fiscal 2013. Professional services revenue was $7.9 million, an increase of 7% compared to $7.4 million for the second quarter of fiscal 2012 and 40% compared to $5.7 million for the first quarter of fiscal 2013.

• Income from Operations: GAAP income from operations was $4.8 million compared to $2.3 million for the second quarter of fiscal 2012, and compared to ($2.2) million for the first quarter of fiscal 2013. Non-GAAP income from operations was $0.7 million compared to $2.4 million for the second quarter of fiscal 2012, and compared to ($1.8) million for the first quarter of fiscal 2013.
• Net Income: GAAP net income was $4.6 million, compared to $2.2 million for the second quarter of fiscal 2012, and compared to ($2.4) million for the first quarter of fiscal 2013. GAAP net income per share attributable to common stockholders was $0.19 based on 24.4 million weighted-average shares outstanding, compared to $0.00 per share based on 6.2 million weighted-average shares outstanding for the second quarter of fiscal 2012, and ($0.38) per share based on 6.2 million weighted-average shares outstanding for the first quarter of fiscal 2013.
• Non-GAAP Net Income: Non-GAAP net income was $0.5 million, compared to $2.3 million for the second quarter of fiscal 2012, and compared to ($1.9) million for the first quarter of fiscal 2013. Non-GAAP net income per share was $0.02 based on 24.4 million weighted-average shares outstanding, compared to $0.10 based on 22.3 million weighted-average shares outstanding for the second quarter of fiscal 2012, and compared to ($0.08) based on 22.7 million weighted-average shares outstanding for the first quarter of fiscal 2013.
• Adjusted EBITDA: Adjusted EBITDA was $1.1 million compared to $2.8 million for the second quarter of fiscal 2012, and compared to ($1.4) million for the first quarter of fiscal 2013.
• Cash Flow: Cash flow from operations was ($5.6) million, leading to free cash flow of ($6.0) million after taking into consideration $0.4 million of capital expenditures. This compares to ($2.8) million in cash flow from operations and free cash flow of ($2.9) million after taking into consideration $0.1 million of capital expenditures for the second quarter of fiscal 2012.
• Balance sheet: Cash and investments was $43.8 million, compared to $10.2 million at the end of fiscal 2012. The Company received $52.3 million in proceeds, net of underwriting discounts and commissions, from its initial public offering during the second quarter and paid down $12.4 million of debt.

Second Quarter Business Highlights:

• Added seven new customers in the second quarter and expanded our relationship with numerous customers.
• Opened new offices in Paris and Stockholm.
• Ended the quarter with 66 customers, 33,471 unique registered trading partners, and 99,292 unique registered users on the E2open network.
• E2open completed its IPO and began trading on the NASDAQ, becoming the first SaaS supply chain vendor to trade in the public markets.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below, under the heading “Non-GAAP Financial Measures.”

Guidance:

As of October 8, 2012, E2open is initiating guidance for its third quarter of fiscal 2013 as well as the full fiscal year 2013.

• Third Quarter Fiscal 2013 Guidance: Total GAAP revenue is expected to be in the range of $18.3 million to $18.8 million. Non-GAAP revenue is expected to be in the range of $18.8 million to $19.3 million, excluding a negative $0.5 million impact due to the aforementioned acceleration of revenue to the second quarter of fiscal 2013 in connection with a contract amendment. Non-GAAP income (loss) from operations is expected to be in the range of ($0.3) million to $0.2 million. Non-GAAP income (loss) per share is expected to be in the range of ($0.02) to $0.00 based on approximately 26.7 million weighted-average shares outstanding. Adjusted EBITDA is expected to be in the range of $0.0 million to $0.5 million.
• Full Year Fiscal 2013 Guidance: Total revenue is expected to be in the range of $75.5 million to $76.5 million, including $3.5 million of revenue accelerated from future periods associated with a contract amendment. Excluding the aforementioned nonrecurring item, total revenue is expected to be in the range of $72.0 million to $73.0 million. The following non-GAAP guidance excludes the revenue accelerated from future periods. Non-GAAP loss from operations is expected to be in the range of ($3.0) million to ($1.0) million. Non-GAAP loss per share is expected to be in the range of ($0.14) to ($0.06) based on approximately 25.2 million weighted-average shares outstanding. Adjusted EBITDA is expected to be in the range of ($1.6) million to $0.4 million. Free cash flow is expected to be in the range of ($4.5) million to ($3.4) million. Bookings are expected to be in the range of $91.0 million to $94.0 million, representing growth of approximately 25% to 30% compared to fiscal 2012.

With respect to the Company's expectations under “Guidance” above, the Company has not reconciled non-GAAP loss from operations or non-GAAP loss per share to GAAP loss from operations and GAAP loss per share because these items are out of the Company's control and/or cannot be reasonably predicted.

Conference Call Details:

• What: E2open financial results for the second quarter of fiscal 2013
• When: Monday, October 8, 2012 at 2PM PT (5PM ET)
• Dial in: To access the call in the U.S., please dial (877) 303-6311, and for international callers dial (631) 813-4730. Callers may provide confirmation number 29132722 to access the call more quickly, and are encouraged to dial into the call 10 to 15 minutes prior to the start to prevent any delay in joining.
• Webcast: http://investor.e2open.com/ (live and replay)
• Replay: A replay of the call will be available via telephone for seven days, beginning two hours after the call. To listen to the telephone replay in the U.S., please dial (855) 859-2056, and for international callers dial (404) 537-3406 and enter access code 29132722.

About E2open

E2open is a leading provider of cloud-based, on-demand software solutions enabling enterprises to procure, manufacture, sell, and distribute products more efficiently through collaborative execution across global trading networks. Brand owners use E2open solutions to gain visibility into and control over their trading networks through the real-time information, integrated business processes, and advanced analytics that E2open provides. E2open customers include Celestica, Cisco, Dell, HGST, IBM, L'Oréal, LSI, Motorola Solutions, Seagate, and Vodafone. E2open is headquartered in Foster City, California with operations worldwide.

“Safe harbor” statement under the Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements about expected GAAP revenue, non-GAAP loss from operations, non-GAAP loss per share, and Adjusted EBITDA for the third quarter of fiscal 2013 and the full fiscal year, and free cash flow and bookings for the full fiscal year. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the company's results could differ materially from the results expressed or implied by the forward-looking statements we make.

The risks and uncertainties referred to above include - but are not limited to - risks associated with the company's growth strategy; the company's plans for future products; the company's operating results; the company's ability to anticipate future market demands and future needs of its customers; the company's customer concentration; the company's ability to effectively manage its growth; the company's expectations regarding its use of proceeds; the company's expectations regarding expenses, sales and operations; anticipated trends and challenges in the markets in which the company operates; the company's competition; the company's ability to successfully enter new markets and manage its international expansion; and the company's intellectual property.

Further information on these and other factors that could affect the company's financial results is included in the filings made with the Securities and Exchange Commission, including the company's Form 10-Q that will be filed for the second quarter ended August 31, 2012. These documents are available on the SEC Filings section of the Investor Relations section of the company's website at: investor.e2open.com.

E2open, Inc. assumes no obligation and does not intend to update these forward-looking statements, except as required by law.

Non-GAAP Financial Measures

Our reported results include certain non-GAAP financial measures, including bookings, non-GAAP operating income, net income, weighted average shares outstanding, net income per share, adjusted EBITDA, and free cash flow. Bookings represent the full value of customer orders or contracts signed during a reporting period. Non-GAAP operating income and non-GAAP net income exclude expenses related to stock-based compensation expense and noncash income taxes as they are often excluded by other companies to help investors understand the operational performance of their business and, in the case of stock-based compensation, can be difficult to predict. In addition, stock-based compensation expense varies from period to period and company to company due to such things as differing valuation methodologies and changes in stock price. Adjusted EBITDA is defined as net income (loss) adjusted for interest and other expense, net, provision for income taxes, depreciation and amortization, and stock-based compensation expense. Non-GAAP operating income, non-GAAP net income and adjusted EBITDA also exclude certain accelerated revenue recognized in connection with a contract amendment. Free cash flow is defined as net cash provided by (used in) operating activities less capital expenditures, which consist of purchases of property, equipment and software. Reconciliation tables are provided Management believes that the use of non-GAAP financial measures provides consistency and comparability with our past financial performance, facilitates period to period comparisons of results of operations, and also facilitates comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results. Non-GAAP results are presented for supplemental informational purposes only for understanding our operating results. The non-GAAP results should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies.

E2open, Inc.
Consolidated Income Statements
(in thousands, except per share amounts)
(Unaudited)
		Three Months Ended												Six Months Ended
		August 31, 2012				May 31, 2012				August 31, 2011				August 31, 2012				August 31, 2011
Revenue
Subscriptions and support		$	11,131			$	9,814			$	9,195			$	20,945			$	17,248
Professional services and other			11,760				5,659				7,411				17,419				10,605
Total revenue			22,891				15,473				16,606				38,364				27,853
Cost of revenue
Cost of subscriptions and support (1)			1,998				2,039				1,884				4,037				3,671
Cost of professional services and other (1)			3,664				3,653				3,362				7,317				6,695
Total cost of revenue			5,662				5,692				5,246				11,354				10,366
Gross profit
Subscriptions and support			9,133				7,775				7,311				16,908				13,577
Professional services and other			8,096				2,006				4,049				10,102				3,910
Total gross profit			17,229				9,781				11,360				27,010				17,487
Gross Margin
Subscriptions and support			82	%			79	%			80	%			81	%			79	%
Professional services and other			69	%			35	%			55	%			58	%			37	%
Total gross margin			75	%			63	%			68	%			70	%			63	%
Operating Expenses
Research and development (1)			3,557				4,092				3,369				7,649				6,479
Sales and marketing (1)			6,628				6,147				4,318				12,775				8,048
General and administrative (1)			2,277				1,782				1,337				4,059				2,644
Total operating expenses			12,462				12,021				9,024				24,483				17,171
Income (loss) from operations			4,767				(2,240	)			2,336				2,527				316
Interest and other expense, net			(169	)			(95	)			(129	)			(264	)			(215	)
Net income (loss) before income taxes			4,598				(2,335	)			2,207				2,263				101
Income tax provision			(32	)			(43	)			(43	)			(75	)			(74	)
Net income (loss)			4,566				(2,378	)			2,164				2,188				27
Undistributed earnings allocated to preferred stockholders			-				-				(2,164	)			-				(27	)
Net income (loss) attributable to common stockholders		$	4,566			$	(2,378	)		$	-			$	2,188			$	-
Net income (loss) per share attributable to common stockholders:
Basic		$	0.33			$	(0.38	)		$	-			$	0.21			$	-
Diluted		$	0.19			$	(0.38	)		$	-			$	0.09			$	-
Weighted average outstanding shares
Basic			13,875				6,190				6,154				10,606				6,197
Diluted			24,421				6,190				6,154				24,106				6,197
(1) Includes stock-based compensation expense as follows:
Cost of revenue
Cost of subscriptions and support		$	40			$	34			$	7			$	74			$	21
Cost of professional services and other			102				87				18				189				55
Total cost of revenue			142				121				25				263				76
Operating Expenses
Research and development			25				53				10				78				33
Sales and marketing			137				145				39				282				82
General and administrative			178				160				27				338				54
Total operating expenses			340				358				76				698				169
Total stock compensation expense		$	482			$	479			$	101			$	961			$	245

E2open, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
	August 31, 2012				February 29, 2012
		(Unaudited)
Assets
Current assets:
Cash and cash equivalents	$	29,479			$	10,219
Short -term investments		10,479				-
Accounts receivable, net		15,992				16,304
Prepaid expenses and other current assets		3,881				3,211
Total current assets		59,831				29,734
Long -term investments		3,857				-
Property and equipment, net		2,577				2,249
Other assets		674				710
Total assets	$	66,939			$	32,693
Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
Accounts payable and accrued liabilities	$	9,642			$	9,142
Deferred revenue		34,111				38,101
Lines of credit		-				9,650
Current portion of notes payable and capital lease obligations		1,189				1,003
Total current liabilities		44,942				57,896
Deferred revenue		1,334				6,958
Notes payable, net of current portion		201				668
Other noncurrent liabilities		456				505
Total liabilities		46,933				66,027
Stockholders' equity (deficit):
Preferred stock		-				83,491
Common Stock		25				6
Additional paid-in-capital		358,425				223,776
Accumulated other comprehensive income (loss)		(16	)			9
Accumulated deficit		(338,428	)			(340,616	)
Total stockholders' equity (deficit)		20,006				(33,334	)
Total liabilities and stockholders' equity (deficit)	$	66,939			$	32,693

E2open, Inc.
Consolidated Statements of Cash Flows
(in thousands)
(Unaudited)
							Three Months Ended												Six Months Ended
							August 31, 2012				May 31, 2012				August 31, 2011				August 31, 2012				August 31, 2011
Cash flows from operating activities:
	Net income (loss)						$	4,566			$	(2,378	)		$	2,164			$	2,188			$	27
	Adjustments to reconcile net loss to net cash used in
		operating activities:
			Stock-based compensation					482				479				101				961				245
			Depreciation and amortization					386				409				393				795				779
			Other					210				(142	)			-				68				-
			Changes in operating assets and liabilities:
				Accounts receivable, net				(4,134	)			4,446				(3,017	)			312				(959	)
				Prepaid expenses and other current assets				3				(552	)			(218	)			(549	)			(255	)
				Accounts payable and accrued liabilities				(100	)			(447	)			502				(547	)			103
				Deferred revenue				(6,966	)			(2,648	)			(2,711	)			(9,614	)			(2,848	)
				Deferred rent				(31	)			10				32				(21	)			76
					Net cash used in operating activities			(5,584	)			(823	)			(2,754	)			(6,407	)			(2,832	)
Cash flows from investing activities:
	Capital expenditures							(393	)			(654	)			(169	)			(1,047	)			(357	)
	Purchase of marketable securities							(14,336	)			-				-				(14,336	)			-
	Long-term deposits							54				(26	)			31				28				(1	)
					Net cash used in investing activities			(14,675	)			(680	)			(138	)			(15,355	)			(358	)
Cash flows from financing activities:
	Proceeds from bank debt							9,090				21,210				10,910				30,300				17,730
	Repayments of bank debt							(19,950	)			(20,000	)			(8,020	)			(39,950	)			(13,880	)
	Repayment of notes payable and capital lease obligations							(1,494	)			(251	)			(309	)			(1,745	)			(576	)
	Proceeds from exercise of common stock options							128				32				7				160				27
	Issuance of Series BB preferred stock							-				700				-				700				-
	Payment of fractional shares from reverse stock split							(3	)			-				-				(3	)			-
	Proceeds from IPO							52,313				-				-				52,313				-
	Payment of deferred IPO Costs							(432	)			(297	)			(4	)			(729	)			(104	)
					Net cash provided by financing activities			39,652				1,394				2,584				41,046				3,197
					Net increase (decrease) in cash and cash equivalents			19,393				(109	)			(308	)			19,284				7
Cash and cash equivalents at beginning of period								10,092				10,219				10,373				10,219				10,060
Effect of exchange rate changes								(6	)			(18	)			(4	)			(24	)			(6	)
Cash and cash equivalents at end of period							$	29,479			$	10,092			$	10,061			$	29,479			$	10,061
Supplemental cash flow information:
Cash paid during the period for:
Interest							$	107			$	72			$	45			$	179			$	90
Income taxes							$	5			$	57			$	46			$	62			$	50
Noncash financing and investing activities:
Property, software and equipment acquired under
notes payable and capital leases							$	41			$	-			$	-			$	41			$	-
Vesting of early exercised options							$	10			$	19			$	21			$	29			$	40
Conversion of preferred stock to common stock upon IPO							$	84,191			$	-			$	-			$	84,191			$	-

E2open, Inc.
GAAP to Non-GAAP Reconciliation Tables
(in thousands, except per share amounts)
(Unaudited)
		Three Months Ended													Six Months Ended
		August 31, 2012				May 31, 2012				August 31, 2011					August 31, 2012				August 31, 2011
Non-GAAP Revenue
GAAP Revenue
Subscriptions and support		$	11,131			$	9,814			$	9,195				$	20,945			$	17,248
Professional services			11,760				5,659				7,411					17,419				10,605
Total			22,891				15,473				16,606					38,364				27,853
Less: accelerated revenue from contract amendment
Subscriptions and support			(708	)			-				-					(708	)			-
Professional services			(3,823	)			-				-					(3,823	)			-
Total			(4,531	)			-				-					(4,531	)			-
Non-GAAP Revenue
Subscriptions and support			10,423				9,814				9,195					20,237				17,248
Professional services			7,937				5,659				7,411					13,596				10,605
Total		$	18,360			$	15,473			$	16,606				$	33,833			$	27,853
Non-GAAP Gross Profit
GAAP Gross Profit
Subscriptions and support		$	9,133			$	7,775			$	7,311				$	16,908			$	13,577
Professional services			8,096				2,006				4,049					10,102				3,910
Total			17,229				9,781				11,360					27,010				17,487
Less: accelerated revenue from contract amendment
Subscriptions and support			(708	)			-				-					(708	)			-
Professional services			(3,823	)			-				-					(3,823	)			-
Total			(4,531	)			-				-					(4,531	)			-
Add: stock compensation expense
Subscriptions and support			40				34				7					74				21
Professional services			102				87				18					189				55
Total			142				121				25					263				76
Non-GAAP Gross Profit
Subscriptions and support			8,465				7,809				7,318					16,274				13,598
Professional services			4,375				2,093				4,067					6,468				3,965
Total		$	12,840			$	9,902			$	11,385				$	22,742			$	17,563
Non-GAAP Gross Margin
Subscriptions and support			81	%			80	%			80	%				80	%			79	%
Professional services			55	%			37	%			55	%				48	%			37	%
Total			70	%			64	%			69	%				67	%			63	%
Non-GAAP Income (Loss) from Operations
GAAP Income (loss) from operations		$	4,767			$	(2,240	)		$	2,336				$	2,527			$	316
Less: accelerated revenue from contract amendment			(4,531	)			-				-					(4,531	)			-
Add: stock compensation expense			482				479				101					961				245
Non-GAAP income (loss) from operations		$	718			$	(1,761	)		$	2,437				$	(1,043	)		$	561

E2open, Inc.
GAAP to Non-GAAP Reconciliation Tables
(in thousands, except per share amounts)
(Unaudited)
		Three Months Ended									Six Months Ended
		August 31, 2012			May 31, 2012			August 31, 2011			August 31, 2012			August 31, 2011
Non-GAAP Net Income (Loss) Per Share
Numerator:
Net income (loss) attributable to common stockholders		$ 4,566			$ (2,378	)		$ -			$ 2,188			$	-
Less: accelerated revenue from contract amendment		(4,531	)		-			-			(4,531	)			-
Add: undistributed earnings allocated to preferred stockholders		-			-			2,164			-				27
Reversal of non-GAAP expenses:
Stock-based compensation		482			479			101			961				245
Income tax provision		32			43			43			75				74
Non-GAAP income (loss) before income taxes		549			(1,856	)		2,308			(1,307	)			346
Cash paid for income taxes		(5	)		(57	)		(46	)		(62	)			(50	)
Non-GAAP net income (loss)		$ 544			$ (1,913	)		$ 2,262			$ (1,369	)		$	296
Denominator:
Reconciliation between GAAP and non-GAAP weighted average shares used in computing basic and diluted net income (loss) per common share:
Weighted average number of shares used in computing GAAP net income (loss) per common share (diluted)		24,421			6,190			6,154			24,106				6,197
Effect of potentially dilutive stock options, preferred stock and warrants (1)		-			16,500			16,093			-				16,102
Non-GAAP weighted average shares used in computing non-GAAP net income (loss) per common share		24,421			22,690			22,247			24,106				22,299
GAAP net income (loss) per share		$ 0.19			$ (0.38	)		$ -			$ 0.09			$	-
Non-GAAP net income (loss) per share		$ 0.02			$ (0.08	)		$ 0.10			$ ( 0.06	)		$	0.01
Adjusted EBITDA
Income (loss) from operations		$ 4,767			$ (2,240	)		$ 2,336			$ 2,527			$	316
Less: accelerated revenue from contract amendment		(4,531	)		-			-			(4,531	)			-
Add: depreciation and amortization		386			409			393			795				779
EBITDA		622			(1,831	)		2,729			(1,209	)			1,095
Add: stock-based compensation expense		482			479			101			961				245
Adjusted EBITDA		$ 1,104			$ (1,352	)		$ 2,830			$ ( 248	)		$	1,340
Free Cash Flow Reconciliation
Net cash used in operating activities		$ (5,584	)		$ (823	)		$ (2,754	)		$ (6,407	)		$	(2,832	)
Capital expenditures		(393	)		(654	)		(169	)		(1,047	)			(357	)
Free cash flow		$ (5,977	)		$ (1,477	)		$ (2,923	)		$ (7,454	)		$	(3,189	)

(1) These securities are anti-dilutive on a GAAP basis as a result of our net loss, but are included for non-GAAP net income (loss) per share.